710 W Highland Dr Gatlinburg, Tennessee, 37738
3 bed • 3 bath • 9 guests
Est. $2,024/mo
Inquire about this property
Contact Agent
$421,900
Zestimate
Airbnb Investor Score
$5,905
Annual Profit
8.1%
Cap Rate
5.6%
Cash on Cash
$55,225
Annual Revenue
BNBCalc predicts this property will get $240 per night with 63% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$59,004
Avg annual revenue
63%
Avg occupancy rate
$240
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
$5,906
Profit
Revenue
$55,225
Operating Expenses
$20,859
Operating Income
$34,366
Mortgage & Taxes
$28,460
Profit (Cash Flow)
$5,906
$105,787
Cash Investment
Down Payment
$84,380
Renos & Furnishing
$8,750
Closing Costs
$12,657
Total
$105,787
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.58%
Cap Rate
8.14%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$20,024
Deductible property tax
$4,177
Your total deduction
$37,099
Your adjusted annual income
$150,000 - $37,099 = $112,901
Taxes on $112,901 (30%)
$33,870
Your old tax bill
$45,000
Your new tax bill
$33,870
Estimated tax savings
$11,130
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
0.42 sqft
Year built:
1965
Size:
1,731 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.42 sqft
- Building area: 1,731 sqft
- Garage: No
- Heating: Central, electric, heat pump
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air, Electric, Heat Pump
- View: -
- Parking: Attached Carport
- Amenities: Dishwasher, Disposal, Dryer, Microwave Range Hood Combo, Refrigerator, Self Cleaning Oven, Washer
- Price per square foot: $242
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 117D A 028.00
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $269,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $420,100
Schools